As of 2024-07-27, the Intrinsic Value of Allied Motion Technologies Inc (AMOT) is
82.79 USD. This AMOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.08 USD, the upside of Allied Motion Technologies Inc is
%.
The range of the Intrinsic Value is 47.33 - 251.74 USD
82.79 USD
Intrinsic Value
AMOT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.33 - 251.74 |
82.79 |
142.9% |
| DCF (Growth 10y) |
57.84 - 276.83 |
96.03 |
181.8% |
| DCF (EBITDA 5y) |
31.32 - 40.10 |
36.77 |
7.9% |
| DCF (EBITDA 10y) |
40.24 - 52.38 |
47.13 |
38.3% |
| Fair Value |
31.21 - 31.21 |
31.21 |
-8.42% |
| P/E |
16.66 - 26.18 |
21.02 |
-38.3% |
| EV/EBITDA |
15.32 - 26.48 |
22.70 |
-33.4% |
| EPV |
21.71 - 31.30 |
26.51 |
-22.2% |
| DDM - Stable |
12.84 - 60.77 |
36.80 |
8.0% |
| DDM - Multi |
32.92 - 122.03 |
51.95 |
52.5% |
AMOT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
551.42 |
| Beta |
1.71 |
| Outstanding shares (mil) |
16.18 |
| Enterprise Value (mil) |
754.80 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.23% |
| Cost of Debt |
5.00% |
| WACC |
6.19% |